Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,620£41,229£42,260£43,317£44,616£212,042
Total Expenses£30,859£30,966£31,112£31,261£31,434£155,632
Profit Before Tax£9,761£10,263£11,148£12,055£13,182£56,410
Profit After Tax £7,907£8,313£9,030£9,765£10,677£45,692
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£7,913£8,320£21,530£32,078£40,370£110,210
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%